Highlights

[NESTLE] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 29-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     42.93%    YoY -     0.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,071,350 1,020,487 3,744,233 2,793,601 1,906,789 983,932 3,877,068 -34.23%
  QoQ % 102.98% -72.75% 34.03% 46.51% 93.79% -74.62% -
  Horiz. % 53.43% 26.32% 96.57% 72.05% 49.18% 25.38% 100.00%
PBT 288,088 170,617 440,261 341,086 234,675 130,404 441,353 -24.81%
  QoQ % 68.85% -61.25% 29.08% 45.34% 79.96% -70.45% -
  Horiz. % 65.27% 38.66% 99.75% 77.28% 53.17% 29.55% 100.00%
Tax -49,136 -31,819 -88,468 -75,517 -48,866 -30,050 -100,466 -38.01%
  QoQ % -54.42% 64.03% -17.15% -54.54% -62.62% 70.09% -
  Horiz. % 48.91% 31.67% 88.06% 75.17% 48.64% 29.91% 100.00%
NP 238,952 138,798 351,793 265,569 185,809 100,354 340,887 -21.14%
  QoQ % 72.16% -60.55% 32.47% 42.93% 85.15% -70.56% -
  Horiz. % 70.10% 40.72% 103.20% 77.91% 54.51% 29.44% 100.00%
NP to SH 238,952 138,798 351,793 265,569 185,809 100,354 340,887 -21.14%
  QoQ % 72.16% -60.55% 32.47% 42.93% 85.15% -70.56% -
  Horiz. % 70.10% 40.72% 103.20% 77.91% 54.51% 29.44% 100.00%
Tax Rate 17.06 % 18.65 % 20.09 % 22.14 % 20.82 % 23.04 % 22.76 % -17.53%
  QoQ % -8.53% -7.17% -9.26% 6.34% -9.64% 1.23% -
  Horiz. % 74.96% 81.94% 88.27% 97.28% 91.48% 101.23% 100.00%
Total Cost 1,832,398 881,689 3,392,440 2,528,032 1,720,980 883,578 3,536,181 -35.56%
  QoQ % 107.83% -74.01% 34.19% 46.89% 94.77% -75.01% -
  Horiz. % 51.82% 24.93% 95.94% 71.49% 48.67% 24.99% 100.00%
Net Worth 579,206 710,521 567,483 597,969 513,530 616,805 515,891 8.05%
  QoQ % -18.48% 25.21% -5.10% 16.44% -16.74% 19.56% -
  Horiz. % 112.27% 137.73% 110.00% 115.91% 99.54% 119.56% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 117,248 - 351,746 117,249 117,244 - 448,333 -59.21%
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.15% 0.00% 78.46% 26.15% 26.15% 0.00% 100.00%
Div Payout % 49.07 % - % 99.99 % 44.15 % 63.10 % - % 131.52 % -48.27%
  QoQ % 0.00% 0.00% 126.48% -30.03% 0.00% 0.00% -
  Horiz. % 37.31% 0.00% 76.03% 33.57% 47.98% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 579,206 710,521 567,483 597,969 513,530 616,805 515,891 8.05%
  QoQ % -18.48% 25.21% -5.10% 16.44% -16.74% 19.56% -
  Horiz. % 112.27% 137.73% 110.00% 115.91% 99.54% 119.56% 100.00%
NOSH 234,496 234,495 234,497 234,498 234,488 234,526 234,496 0.00%
  QoQ % 0.00% -0.00% -0.00% 0.00% -0.02% 0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.54 % 13.60 % 9.40 % 9.51 % 9.74 % 10.20 % 8.79 % 19.96%
  QoQ % -15.15% 44.68% -1.16% -2.36% -4.51% 16.04% -
  Horiz. % 131.29% 154.72% 106.94% 108.19% 110.81% 116.04% 100.00%
ROE 41.26 % 19.53 % 61.99 % 44.41 % 36.18 % 16.27 % 66.08 % -27.01%
  QoQ % 111.26% -68.49% 39.59% 22.75% 122.37% -75.38% -
  Horiz. % 62.44% 29.56% 93.81% 67.21% 54.75% 24.62% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 883.32 435.18 1,596.71 1,191.31 813.17 419.54 1,653.36 -34.23%
  QoQ % 102.98% -72.75% 34.03% 46.50% 93.82% -74.62% -
  Horiz. % 53.43% 26.32% 96.57% 72.05% 49.18% 25.37% 100.00%
EPS 101.90 59.19 150.02 113.25 79.24 42.79 145.37 -21.14%
  QoQ % 72.16% -60.55% 32.47% 42.92% 85.18% -70.56% -
  Horiz. % 70.10% 40.72% 103.20% 77.90% 54.51% 29.44% 100.00%
DPS 50.00 0.00 150.00 50.00 50.00 0.00 191.19 -59.21%
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.15% 0.00% 78.46% 26.15% 26.15% 0.00% 100.00%
NAPS 2.4700 3.0300 2.4200 2.5500 2.1900 2.6300 2.2000 8.05%
  QoQ % -18.48% 25.21% -5.10% 16.44% -16.73% 19.55% -
  Horiz. % 112.27% 137.73% 110.00% 115.91% 99.55% 119.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 883.30 435.18 1,596.69 1,191.30 813.13 419.59 1,653.33 -34.23%
  QoQ % 102.97% -72.74% 34.03% 46.51% 93.79% -74.62% -
  Horiz. % 53.43% 26.32% 96.57% 72.05% 49.18% 25.38% 100.00%
EPS 101.90 59.19 150.02 113.25 79.24 42.79 145.37 -21.14%
  QoQ % 72.16% -60.55% 32.47% 42.92% 85.18% -70.56% -
  Horiz. % 70.10% 40.72% 103.20% 77.90% 54.51% 29.44% 100.00%
DPS 50.00 0.00 150.00 50.00 50.00 0.00 191.19 -59.21%
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.15% 0.00% 78.46% 26.15% 26.15% 0.00% 100.00%
NAPS 2.4700 3.0299 2.4200 2.5500 2.1899 2.6303 2.2000 8.05%
  QoQ % -18.48% 25.20% -5.10% 16.44% -16.74% 19.56% -
  Horiz. % 112.27% 137.72% 110.00% 115.91% 99.54% 119.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 35.0000 34.1400 33.1000 34.5000 31.2500 29.5000 27.0000 -
P/RPS 3.96 7.84 2.07 2.90 3.84 7.03 1.63 81.01%
  QoQ % -49.49% 278.74% -28.62% -24.48% -45.38% 331.29% -
  Horiz. % 242.94% 480.98% 126.99% 177.91% 235.58% 431.29% 100.00%
P/EPS 34.35 57.68 22.06 30.46 39.44 68.94 18.57 50.86%
  QoQ % -40.45% 161.47% -27.58% -22.77% -42.79% 271.24% -
  Horiz. % 184.98% 310.61% 118.79% 164.03% 212.39% 371.24% 100.00%
EY 2.91 1.73 4.53 3.28 2.54 1.45 5.38 -33.69%
  QoQ % 68.21% -61.81% 38.11% 29.13% 75.17% -73.05% -
  Horiz. % 54.09% 32.16% 84.20% 60.97% 47.21% 26.95% 100.00%
DY 1.43 0.00 4.53 1.45 1.60 0.00 7.08 -65.68%
  QoQ % 0.00% 0.00% 212.41% -9.37% 0.00% 0.00% -
  Horiz. % 20.20% 0.00% 63.98% 20.48% 22.60% 0.00% 100.00%
P/NAPS 14.17 11.27 13.68 13.53 14.27 11.22 12.27 10.10%
  QoQ % 25.73% -17.62% 1.11% -5.19% 27.18% -8.56% -
  Horiz. % 115.48% 91.85% 111.49% 110.27% 116.30% 91.44% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 21/04/10 25/02/10 29/10/09 27/08/09 15/04/09 26/02/09 -
Price 39.4800 35.1800 33.9000 33.2000 33.8000 29.5000 27.5000 -
P/RPS 4.47 8.08 2.12 2.79 4.16 7.03 1.66 93.90%
  QoQ % -44.68% 281.13% -24.01% -32.93% -40.83% 323.49% -
  Horiz. % 269.28% 486.75% 127.71% 168.07% 250.60% 423.49% 100.00%
P/EPS 38.74 59.44 22.60 29.32 42.66 68.94 18.92 61.46%
  QoQ % -34.83% 163.01% -22.92% -31.27% -38.12% 264.38% -
  Horiz. % 204.76% 314.16% 119.45% 154.97% 225.48% 364.38% 100.00%
EY 2.58 1.68 4.43 3.41 2.34 1.45 5.29 -38.12%
  QoQ % 53.57% -62.08% 29.91% 45.73% 61.38% -72.59% -
  Horiz. % 48.77% 31.76% 83.74% 64.46% 44.23% 27.41% 100.00%
DY 1.27 0.00 4.42 1.51 1.48 0.00 6.95 -67.90%
  QoQ % 0.00% 0.00% 192.72% 2.03% 0.00% 0.00% -
  Horiz. % 18.27% 0.00% 63.60% 21.73% 21.29% 0.00% 100.00%
P/NAPS 15.98 11.61 14.01 13.02 15.43 11.22 12.50 17.84%
  QoQ % 37.64% -17.13% 7.60% -15.62% 37.52% -10.24% -
  Horiz. % 127.84% 92.88% 112.08% 104.16% 123.44% 89.76% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS